Download Report

MMC Corporation Berhad
(30245-H)
Page 1 of 28
Condensed Consolidated Statement of Comprehensive Income
Quarterly report on unaudited consolidated results
for the year ended 31 December 2014
3 months
ended
31.12.14
RM'000
(Unaudited)
Revenue
Cost of sales
Gross profit
Other operating income
- items relating to investments
- other operating income
2,304,691
(1,512,156)
792,535
3 months
ended
31.12.13
RM'000
(Restated)
1,847,072
(1,351,620)
495,452
Cumulative
12 months ended
31.12.14
RM'000
(Unaudited)
8,765,501
(6,006,293)
2,759,208
Cumulative
12 months ended
31.12.13
RM'000
(Restated)
7,445,353
(5,301,601)
2,143,752
1,846
167,776
112,625
(193,144)
(113,139)
(333,695)
(220,299)
(195,349)
(313,551)
16,729
8,911
12,644
19,117
117,873
62,566
130,930
52,023
Profit/(loss) before zakat and taxation
347,819
(89,361)
885,609
250,669
Zakat expenses
Tax (expense)/benefit
Profit for the financial year
(2,566)
(50,295)
294,958
(2,509)
159,145
67,275
(6,066)
(75,241)
804,302
(3,909)
193,602
440,362
445
(3,276)
2,447
4,586
18,737
(32,682)
57
2,086
24,243
(26,531)
(10,269)
201
(3,276)
413
(100,703)
20,416
(18,991)
1,762
2,086
181,257
3,167
-
-
3,458
22,939
(32,827)
(89,760)
169,281
317,897
34,448
714,542
609,643
199,152
95,806
294,958
35,822
31,453
67,275
492,932
311,370
804,302
223,523
216,839
440,362
222,091
95,806
317,897
2,995
31,453
34,448
403,172
311,370
714,542
392,804
216,839
609,643
6.5
6.5
1.2
1.2
16.2
16.2
7.3
7.3
Administrative expenses
Other operating expenses
Finance costs
Share of results of:
- associates
- joint ventures
67,452
321,536
(770,466)
(411,934)
(1,260,626)
305,193
(769,841)
(451,487)
(1,159,901)
Other comprehensive income/(loss)
Available-for-sale financial assets
- fair value gains/(losses)
- disposal
Movement in associates' capital reserves
Remeasurement of defined benefit liability
Fair value adjustment-cash flow hedge
Currency translation differences
Effect of future corporate tax rate
reduction on revaluation reserve
Other comprehensive income/(loss) for the
financial year
Total comprehensive income for the
financial year
Profit attributable to:
Owners of the Parent
Non-controlling interests
Total comprehensive income
attributable to:
Owners of the Parent
Non-controlling interests
Earnings per share attributable
to owners of the Parent
Basic (sen)
Diluted (sen)
The Condensed Consolidated Statement of Comprehensive Income should be read in conjunction with the Audited
Financial Statements for the financial year ended 31 December 2013.
-
MMC Corporation Berhad
(30245-H)
Condensed Consolidated
Page 2 of 28
Statement of Financial Position
As at
31.12.14
RM’000
(Unaudited)
Non-Current Assets
Property, plant and equipment
Finance lease receivables
Investment properties
Investments in associates
Investments in joint arrangements
Available-for-sale financial assets
Inventories
Trade and other receivables
Derivative financial instruments
Intangible assets
Deferred tax assets
As at
31.12.13
RM’000
(Restated)
As at
1.1.13
RM’000
(Restated)
21,203,402
1,990,974
28,104
2,824,222
287,490
3,635
1,751,122
388,692
119,042
6,902,659
1,601,951
37,101,293
19,490,855
2,012,945
29,923
2,640,814
271,809
6,936
1,939,641
144,165
80,241
7,278,077
1,408,310
35,303,716
17,094,477
31,391
2,770,578
263,212
7,706
1,910,106
162,167
7,714,584
1,255,165
31,209,386
540,187
2,602,853
15
322,560
80,864
591,970
4,444,055
8,582,504
493,734
2,596,389
131
3,284
335,127
88,576
1,210,444
3,120,458
7,848,143
507,923
2,381,893
237,186
2,518
88,576
242,688
5,941,951
9,402,735
45,683,797
43,151,859
40,612,121
304,506
7,200,928
7,505,434
3,107,649
10,613,083
304,506
6,889,108
7,193,614
2,976,496
10,170,110
304,506
6,705,374
7,009,880
3,170,721
10,180,601
89,739
23,715,383
267,508
87,054
2,967,614
167,338
3,302,373
39,633
30,636,642
131,508
21,756,979
281,909
78,679
2,783,247
31,762
3,289,561
93,010
28,446,655
127,079
18,000,986
296,975
83,574
2,524,477
162,750
3,402,745
95,916
24,694,502
1,936,566
2,275,825
43,991
149,369
28,321
4,434,072
2,221,426
2,185,830
8,286
85,121
34,431
4,535,094
3,374,412
2,246,080
51,536
64,990
5,737,018
Total Liabilities
35,070,714
32,981,749
30,431,520
Total equity and liabilities
45,683,797
43,151,859
40,612,121
Current Assets
Inventories
Trade and other receivables
Assets held for sale
Derivative financial instruments
Tax recoverable
Amount due from holding company
Available-for-sale financial assets
Other investment
Deposits, bank and cash balances
Total Assets
Equity and Liabilties
Equity attributable to owners of the Parent
Share capital
Reserves
Non-controlling interests
Total equity
Non-Current Liabilities
Redeemable preference shares
Borrowings
Land lease received in advance
Provision for retirement benefits
Deferred income
Derivative financial instruments
Deferred tax liabilities
Trade and other payables
Current Liabilities
Borrowings
Trade and other payables
Tax payables
Deferred income
Derivative financial instruments
Net assets per share attributable
to owners of the Parent (sen)
246
236
230
The Condensed Consolidated Statement of Financial Position should be read in conjunction with the Audited
Financial Statements for the financial year ended 31 December 2013.
MMC Corporation Berhad (30245-H)
Page 3 of 28
Condensed Consolidated Statement of Changes in Equity for the year ended 31 December 2014
Attributable to owners of the parent
Non-distributable
At 1 January 2014
Prior year adjustments
As restated
Share
capital
RM'000
Share
premium
RM'000
304,506
2,039,770
304,506
2,039,770
AvailableCurrency
fortranslation Revaluation sale financial
reserve
reserve
assets
RM'000
RM'000
RM'000
(26,902)
(26,902)
1,219,271
1,219,271
83,338
83,338
-
-
-
-
-
Other comprehensive income/
(loss)
-
-
20,416
3,458
(10,068)
Total comprehensive
income/(loss) for the
financial year
-
-
20,416
3,458
(10,068)
Transfer to capital reserves
-
-
-
-
-
Interim dividend paid to NCI
of subsidiaries in respect
of financial year ended
31 December 2014
-
-
-
-
Final dividend in respect of
financial year ended
31 December 2013
-
-
-
-
*
304,506
2,039,770
(6,486)
1,222,729
Cash
flow hedge
reserves
RM'000
176,150
-
Net profit for the
financial year
At 31 December 2014
Distributable
176,150
-
Capital
reserves
RM'000
9,163
9,163
Capital*
reserves
RM'000
Retained
earnings
RM'000
Total
RM'000
379,103
3,031,644
7,216,043
379,103
(22,429)
(22,429)
2,998,046
(21,550)
Total
equity
RM'000
10,214,089
(43,979)
3,009,215
7,193,614
2,976,496
10,170,110
492,932
311,370
804,302
-
-
492,932
(100,703)
(3,276)
-
413
(100,703)
(3,276)
-
493,345
-
-
1,150
(1,150)
-
-
-
-
-
-
-
-
-
-
-
(91,352)
(91,352)
73,270
75,447
5,887
380,253
Noncontrolling
interests (NCI)
RM'000
3,410,058
(89,760)
403,172
7,505,434
-
311,370
(89,760)
714,542
-
(180,217)
-
3,107,649
-
(180,217)
(91,352)
10,613,083
- The distributable capital reserves represent mainly the net gain from disposals of investments.
The Condensed Consolidated Statement Of Changes in Equity should be read in conjunction with the Audited Financial Statements for the financial year ended 31 December 2013.
MMC Corporation Berhad (30245-H)
Page 4 of 28
Condensed Consolidated Statement of Changes in Equity for the year ended 31 December 2013
Attributable to owners of the Parent
Non-distributable
At 1 January 2013 (Restated)
Share
premium
RM'000
304,506
2,039,770
AvailableCurrency
forCash
translation Revaluation sale financial flow hedge
reserve
reserve
assets
reserves
RM'000
RM'000
RM'000
RM'000
(30,069)
1,219,271
102,329
(5,107)
Net profit for the
financial year
-
-
-
-
Other comprehensive income/
(loss)
-
-
3,167
-
(18,991)
Total comprehensive
income/(loss) for the
financial year
-
-
3,167
-
(18,991)
Transfer to capital reserves
-
-
-
-
-
-
Increase in equity interest in
an existing subsidiary
-
-
-
-
-
-
Acquisition of a subsidiary
-
-
-
-
-
-
Interim dividend paid to NCI
of subsidiaries in respect
of financial year ended
31 December 2013
-
-
-
-
-
Final dividend in respect of
financial year ended
31 December 2012
-
-
-
-
-
At 31 December 2013
*
Share
capital
RM'000
Distributable
304,506
2,039,770
(26,902)
1,219,271
-
83,338
-
Capital*
reserves
RM'000
Retained
earnings
RM'000
Total
RM'000
79,443
376,803
2,922,934
7,009,880
3,170,721
10,180,601
216,839
440,362
-
-
223,523
223,523
181,257
1,762
-
2,086
169,281
181,257
1,762
-
225,609
392,804
-
2,300
(2,300)
-
-
-
-
-
-
-
-
-
-
-
-
-
-
176,150
- The distributable capital reserves represent mainly the net gain from disposals of investments.
Noncontrolling
interests (NCI)
RM'000
Capital
reserves
RM'000
(72,042)
9,163
379,103
(137,028)
3,009,215
-
(72,042)
(137,028)
7,193,614
-
Total
equity
RM'000
169,281
216,839
-
609,643
-
(109,079)
18
(302,003)
-
2,976,496
(181,121)
18
(302,003)
(137,028)
10,170,110
MMC Corporation Berhad
(30245-H)
Page 5 of 28
Condensed Consolidated Statement of Cash Flows
12 months
ended
31.12.14
RM'000
(Unaudited)
Cash flows from operating activities
Profit before zakat and taxation
Adjustments for:
Non-cash items
Interest expense
Interest income
Dividend income
Share of results in associates and joint ventures
12 months
ended
31.12.13
RM'000
(Restated)
885,609
250,669
1,385,559
1,260,626
(163,085)
(558)
(180,439)
1,426,267
1,159,901
(180,145)
(651)
(182,953)
Operating profit before working capital changes
Changes in working capital:
Net change in non-current inventories
Net change in current assets
Net change in current liabilities
3,187,712
2,473,088
(119,642)
(39,745)
41,037
(60,129)
(422,891)
(57,208)
Cash generated from operations
Deferred income received
Tax paid
Zakat paid
Land lease received in advance
Retirement benefits paid
Staff loan repaid
3,069,362
333,359
(266,918)
(6,066)
17,046
(16)
(88)
1,932,860
329,882
(213,918)
(3,909)
16,035
(1,905)
-
Net cash generated from operating activities
3,146,679
2,059,045
(221,975)
(52,229)
(153,541)
(374)
(2,433,859)
852
163,085
(360,133)
(3,236,447)
4,901
2,300
180,145
Cash flows from investing activities
Net cash outflow from acquisition of an associate
Net cash outflow from additional investment of an associate
Net cash outflow from acquisition of subsidiaries
Investment in joint venture
Purchase of property, plant and equipment
Proceeds from sale of property, plant and equipment
Proceeds from sale of other non-current assets
Interest received
Dividend received from:
- Associates
- Joint Ventures
- Others
Decrease/(Increase) in other investments
Proceeds from selective capital return of an unquoted associate
Net cash used in investing activities
Cash flows from financing activities
Drawdown of term loans
Repayment of term loans
Purchase of additional shares in a subsidiary from
non-controlling interests
Dividend paid
Dividend paid to non-controlling interests of subsidiaries
Interest paid
Net cash generated from / (used in) financing activities
71,936
46,500
558
618,474
-
127,233
37,000
651
(967,756)
47,529
(1,960,573)
(4,164,577)
4,227,929
(2,577,399)
13,032,761
(11,972,380)
(91,352)
(180,217)
(1,260,626)
(181,121)
(137,028)
(302,003)
(1,159,901)
118,335
The Condensed Consolidated Statement of Cash Flows should be read in conjunction with the Audited
Financial Statements for the financial year ended 31 December 2013.
(719,672)
MMC Corporation Berhad
(30245-H)
Page 6 of 28
Condensed Consolidated Statement of Cash Flows
12 months
ended
31.12.14
RM'000
(Unaudited)
12 months
ended
31.12.13
RM'000
(Restated)
Net change in cash and cash equivalents
Foreign exchange differences
Cash and cash equivalents at beginning of the financial year
1,304,441
20,416
3,118,117
(2,825,204)
3,167
5,940,154
Cash and cash equivalents at end of the financial
4,442,974
3,118,117
4,444,055
(1,081)
3,120,458
(2,341)
4,442,974
3,118,117
Cash and cash equivalents comprise:
Deposits and bank balances
Bank overdrafts
year
The Condensed Consolidated Statement of Cash Flows should be read in conjunction with the Audited
Financial Statements for the financial year ended 31 December 2013.
MMC Corporation Berhad (30245-H)_____
Page 7 of 28
Notes to the interim financial statements
1.
Basis of preparation
The interim financial report is unaudited and has been prepared
in
accordance
with
Malaysian
Financial
Reporting
Standards
("MFRS") 134, Interim Financial Reporting and Appendix 9B (Part
A) of the Listing Requirements of Bursa Malaysia Securities
Berhad.
The
interim
financial
report
should
be
read
in
conjunction with the Group’s annual audited financial statements
for the financial year ended 31 December 2013.
The audited financial statements of the Group for the financial
year ended 31 December 2013 were prepared in accordance with
MFRSs,
International
Financial
Reporting
Standards
and
the
requirements of the Companies Act, 1965 in Malaysia.
The significant accounting policies and methods adopted in this
interim financial report are consistent with those adopted in the
most recent annual audited financial statements for the financial
year ended 31 December 2013.
The Group adopted the following MFRSs and Amendments to MFRSs
effective for annual period beginning on or after 1 January 2014
as follows:
•
Amendments to MFRS 10, Consolidated Financial Statements
•
Amendments to MFRS 12, Disclosure of Interests in Other
Entities
•
Amendments to MFRS 127, Consolidated and Separate Financial
Statements
•
Amendments to MFRS 132, Financial Instruments: Presentation
•
IC Interpretation 21, Levies
The adoption of the above did not have any material impact on the
financial statements of the Group in the period of application.
MMC Corporation Berhad (30245-H)_____
2.
Page 8 of 28
Prior year adjustments
During the current quarter ended 31 December 2014, Kapar Energy
Ventures Sdn Bhd (“KEV”), a 40.0%-owned associate of Malakoff
Corporation Berhad, which in turn is a 51%-owned subsidiary of
the Company, has reassessed the deferred tax computation and
reclassified certain qualifying and non-qualifying expenditures.
As a result thereof, KEV has restated the deferred tax and
retained earnings balances in prior years, retrospectively.
The effects are as follows:
Statement of comprehensive income for the financial year ended 31
December 2013
As
previously
As
reported
Adjustment
restated
RM’000
RM’000
RM’000
Share of results of
associates
140,997
(10,067)
130,930
228,657
(5,134)
223,523
221,772
(4,933)
216,839
Net profit attributable
to:
-owners of the Parent
-non-controlling
interests
Statement of financial position as at 31 December 2013
As
previously
As
reported
Adjustment
restated
RM’000
RM’000
RM’000
Investment in
associates
Retained earnings
2,684,793
(43,979)
2,640,814
3,031,644
(22,429)
3,009,215
2,998,046
(21,550)
2,976,496
Non-controlling
interests
MMC Corporation Berhad (30245-H)_____
Page 9 of 28
Statement of financial position as at 1 January 2013
As
previously
As
reported
Adjustment
restated
RM’000
RM’000
RM’000
Investment in
associates
Retained earnings
2,804,490
(33,912)
2,770,578
2,940,229
(17,295)
2,922,934
3,187,338
(16,617)
3,170,721
Non-controlling
interests
Reclassification
(a)
When MFRS framework is adopted by an entity as the basis for
preparing the general purpose of financial statements, FRS
201
“Property
Development
Activities”
that
deals
with
accounting of land held for future development will not be
applicable. As such, the Group reclassified its property
development expenditure in accordance with the guidance in
Financial
Reporting
Standards
Implementation
Committee
(“FRSIC”) Consensus 19, Accounting For Prepaid Leasehold Land
Held
For
Property
Development
by
Developers
into
the
following categories:(i)
Property, Plant and Equipment
Where such land is in the nature of property, plant and
equipment, the appropriate accounting standard to apply
shall
be
MFRS
116
“Property,
Plant
and
Equipment”.
Paragraph 6 of MFRS 116 defines property, plant and
equipment as “tangible items that (a) are held for use
in the production or supply of goods or services, for
rental to others, or for administrative purposes; and (b)
are expected to be used during more than one period.”
(ii) Inventories
Where such land is in the nature of inventories, the
appropriate accounting standard to apply shall be MFRS
MMC Corporation Berhad (30245-H)_____
102
“Inventories”.
Page 10 of 28
Paragraph
6
of
MFRS
102
defines
inventories as “assets (a) held for sale in the ordinary
course of business; (b) in the process of production for
such sale; or (c) in the form of materials or supplies
to be consumed
in the production
process or in the
rendering of services.”
(b)
In the previous financial years, all deposits with licensed
banks and other licensed corporations that have maturity of
more
than
3
months
equivalents.
The
were
Group
classified
has
now
as
cash
reclassified
and
cash
its
fixed
deposits that have maturity of more than 3 months to other
investments
in
accordance
with
the
guidance
in
FRSIC
Consensus 22, Classification of Fixed Deposits and Similar
Instruments as Cash and Cash Equivalents.
These changes have been accounted retrospectively and the effects
are as follows:
Statement of financial position as at 31 December 2013
As
previously
As
reported
Reclassification
restated
RM’000
RM’000
RM’000
FRSIC 19
Property, plant and
equipment
Inventories
19,144,848
346,007
19,490,855
-
1,939,641
1,939,641
2,285,648
(2,285,648)
-
-
1,210,444
1,210,444
4,330,902
(1,210,444)
3,120,458
Property development
expenditure
FRSIC 22
Other investments
Cash and cash
equivalents
MMC Corporation Berhad (30245-H)_____
Page 11 of 28
Statement of financial position as at 1 January 2013
As
previously
As
reported
Reclassification
restated
RM’000
RM’000
RM’000
FRSIC 19
Property, plant and
equipment
16,779,064
315,413
17,094,477
-
1,910,106
1,910,106
2,225,519
(2,225,519)
-
-
242,688
242,688
6,184,639
(242,688)
5,941,951
Inventories
Property development
expenditure
FRSIC 22
Other investments
Cash and cash
equivalents
3.
Audit qualification
The report of the auditors on the Group’s financial statements
for the financial year ended 31 December 2013 was not subject to
any qualification.
4.
Seasonal or cyclical factors
The Group’s operations have not been affected by seasonal or
cyclical factors.
5.
Unusual items
There was no unusual item affecting assets, liabilities, equity,
net income or cash flows during the current quarter under review
because of their nature, size and incidence.
MMC Corporation Berhad (30245-H)_____
6.
Page 12 of 28
Changes in estimates
There was no material change in financial estimates reported in
prior interim periods that could materially affect the current
interim results.
7.
Debt and equity securities
There was no material issuance, cancellation, repurchase, resale
and repayment of debt and equity securities during the current
quarter ended 31 December 2014.
8.
Dividend paid
A final single-tier dividend in respect of the financial year
ended 31 December 2013, of 3.0 sen per ordinary share of RM0.10
each on 3,045,058,552 ordinary shares amounting to RM91,351,757
was paid on 27 June 2014.
MMC Corporation Berhad (30245-H)_____
9.
Page 13 of 29
Segment Reporting
The Group’s segmental reporting for the current financial year ended 31 December 2014 is as
follows:
Ports &
Logistics
RM mil
Gas
RM mil
Energy & Utilities
Energy
Utilities
RM mil
RM mil
Engineering
&
Construction
Investment
Holding,
Corporate
&
Others
Total
RM mil
RM mil
RM mil
Revenue
Total
Inter-segment
1,659
(13)
-
5,594
-
73
(6)
1,261
(178)
375
-
8,962
(197)
External
1,646
-
5,594
67
1,083
375
8,765
254
52
595
(10)
314
(319)
886
136
-
911
-
-
214
1,261
249
1
1,031
5
20
29
1,335
639
53
2,537
(5)
334
(76)
3,482
Results
Profit /(loss)
before zakat and
taxation
Finance costs
Depreciation and
Amortisation
Earnings Before
Interest, Tax,
Depreciation and
Amortisation
MMC Corporation Berhad (30245-H)_____
The
Group’s
segmental
reporting
Page 14 of 29
for
the
corresponding
financial
year
ended
31
December
2013(Restated) is as follows:
Ports &
Logistics
RM mil
Gas
RM mil
Energy & Utilities
Energy
Utilities
RM mil
RM mil
Engineering
&
Construction
Investment
Holding,
Corporate
&
Others
Total
RM mil
RM mil
RM mil
Revenue
Total
Inter-segment
1,526
(14)
-
4,718
-
118
-
1,227
(166)
36
-
7,625
(180)
External
1,512
-
4,718
118
1,061
36
7,445
265
70
84
3
145
(316)
251
110
-
840
-
1
209
1,160
228
-
903
6
7
31
1,175
603
70
1,827
9
153
(76)
2,586
Results
Profit /(loss)
before zakat and
taxation
Finance costs
Depreciation and
amortisation
Earnings Before
Interest, Tax,
Depreciation and
Amortisation
MMC Corporation Berhad (30245-H)_____
10.
Page 15 of 28
Property, plant and equipment
There was no valuation of property, plant and equipment during
the current quarter ended 31 December 2014 except for the amounts
carried forward of certain Group’s properties that had been
revalued in the past. These revalued properties were carried
forward without any subsequent revaluation as allowed under MFRS
116.
11.
Material events subsequent to the end of current interim period
There was no material event subsequent to the end of the current
quarter.
12.
Changes in composition of the Group
There was no change in the composition of the Group for the current
quarter ended 31 December 2014 except for the following:
(a)
On
28
October
2014,
MMC
Corporation
Berhad
(“MMC”)
had
acquired two (2) ordinary shares of RM1.00 each, representing
the entire issued and paid-up share capital of Pembetungan
Langat Sdn Bhd (“PLSB”), for a total cash consideration of
RM2.00. PLSB shall serve as a special purpose vehicle to
undertake the sewage project as announced on 10 October 2014;
(b)
On 2 December 2014, MMC Ventures Sdn Bhd, a wholly-owned
subsidiary of MMC had acquired 73,991,679 ordinary shares of
RM1.00 each, representing 15.73% issued and paid-up share
capital of NCB Holdings Berhad (NCB),a listed company on Bursa
Malaysia for a total cash consideration of RM221.98 million.
NCB
principal
activities
are
investment
holding
and
the
provision of management services to its subsidiaries. Through
its subsidiaries, NCB operates a port and provides haulage,
freight forwarding, ancillary services and shipping services.
MMC Corporation Berhad (30245-H)_____
Page 16 of 28
As at reporting date, NCB has been accounted as an associate
by virtue of the Group’s influence over its financial and
operating policies.
(c)
On 23 December 2014, Salcon MMCES AZSB JV Sdn Bhd (“ the JV”)
was incorporated to carry on all or any of the business
involving process engineering, construction and operation for
water
treatment
plants
and
pipe
networks
and
related
mechanical, electrical and instrumentation works of Langat 2
Water Treatment Plant and Water Reticulation System-Phase 1
in Selangor. The JV is a jointly controlled entity of Salcon
Engineering Berhad (36%), a wholly-owned subsidiary of Salcon
Berhad, MMC Engineering Services Sdn Bhd (34%), a whollyowned subsidiary of MMC Engineering Group Berhad and Ahmad
Zaki Sdn Bhd (30%), a wholly-owned subsidiary of Ahmad Zaki
Resources Berhad.
13.
Changes in contingent liabilities or contingent assets
There was no change in contingent liabilities or contingent
assets
since
the
last
audited
financial
statements
for
the
financial year ended 31 December 2013 except for the following
bank guarantees issued to third parties:
31.12.14
RM mil
Subsidiaries
469.8
31.12.13
RM mil
427.0
Bank guarantees issued to third parties are mainly in relation
to
performance
facilities.
bonds
and
payments
guarantee
for
utilities
MMC Corporation Berhad (30245-H)_____
14.
Page 17 of 28
Capital commitments
Capital commitments of the Group not provided for in the interim
financial report are as follows:
31.12.14
RM mil
31.12.13
RM mil
Property, plant and equipment:
Authorised and contracted for
Authorised but not contracted for
15.
1,536.6
2,820.2
679.4
345.9
2,216.0
3,166.1
31.12.14
31.12.13
RM mil
RM mil
Related party transactions
Associated company
- Interest income on unsecured
subordinated loan notes
20.7
64.6
The Directors of the Company are of the opinion that the above
transactions have been entered into in the normal course of
business and have
terms.
been established
within
normal commercial
MMC Corporation Berhad (30245-H)_____
Page 18 of 28
Additional information required by the Bursa Securities
Listing Requirements
16.
Review of performance
For the 12-month financial year ended 31 December 2014, the Group
recorded revenue of RM8,765.5 million, an increase of 17.7%
compared
with
RM7,445.4
million
reported
in
the
preceding
financial year. The increase was mainly attributed to higher
contribution from Malakoff in the Energy & Utilities segment,
higher work progress performed from Klang Valley Mass Rapid
Transit Sungai Buloh-Kajang Line (“KVMRT-SBK”), and completion
of sale of parcels of land within Senai Airport City development .
Consequently,
the
Group’s
Profit
before
zakat
and
taxation
increased significantly to RM885.6 million compared with RM250.7
million recorded in the preceding financial year, primarily due
to the following:
(i)
higher contribution from Malakoff following Tanjung Bin
power plant positive recovery progress at the beginning
of 2 nd
quarter 2014 and fair value gains arising from the
acquisition of the remaining 75% shareholding in Port
Dickson
Power
Berhad
(“PD
Power”)
amounting
to
RM61
million;
(ii)
higher contribution from KVMRT-SBK project in line with
higher
work
progress
largely
for
the
tunnelling
and
underground construction works.
Energy & Utilities
The segment recorded an increase of 17.1% in revenue to RM5,661.8
million from RM4,835.4 million in the preceding financial year,
mainly due to Tanjung Bin positive plant recovery progress as
well as contributions from PD Power and Malakoff Wind Macarthur
(“MWM”), acquired in April 2014 and June 2013, respectively .
MMC Corporation Berhad (30245-H)_____
Page 19 of 28
Correspondingly, the segment recorded a significant increase in
Profit before zakat and taxation of RM637.0 million compared with
RM156.9 million in the preceding financial year. The significant
increase
was
largely
attributed
to
Tanjung
Bin
power
plant
positive recovery progress, fair value gains arising from the
acquisition of the remaining 75% shareholding in PD Power and
reimbursement
However,
of
these
unutilised
have
been
schedule
partially
outage
offset
by
hour
(“USOH”).
higher
losses
recorded from KEV, an associate of the Group coupled with higher
finance costs and tax expense.
Ports & Logistics
The segment recorded an increase of 8.8% in revenue to RM1,646.2
million from RM1,512.5 million in the preceding financial year,
mainly
due
to
higher
throughput
registered
coupled
with
additional rates incentives achieved from improved productivity
at Pelabuhan Tanjung Pelepas Sdn Bhd (“PTP”).
Despite the increase, the segment recorded lower Profit before
zakat and taxation of RM254.1 million compared with RM265.2
million in the preceding financial year, mainly due to higher
cost of repairs and maintenance works as well as finance costs
incurred for ports expansion programs.
Engineering & Construction
The segment recorded a slight increase of 2.0% in revenue to
RM1,082.5
million
from
RM1,061.6
million
in
the
preceding
financial year, mainly due to higher work progress performed for
KVMRT-SBK
project,
but
was
offset
by
lower
work
progress
performed for Electrified Double Track Project as the project has
been fully completed during the current quarter under review.
MMC Corporation Berhad (30245-H)_____
Page 20 of 28
Nonetheless, the segment recorded higher Profit before zakat and
taxation of RM314.1 million compared with RM144.6 million in the
preceding financial year, mainly due to the following:
(i)
higher contribution from KVMRT-SBK project largely from
tunnelling and underground construction works;
(ii)
improved
profit
margin
from
Electrified
Double
Track
Project as project has been fully completed as scheduled;
and
(iii)
positive contribution from Zelan Bhd largely from sale of
IJM shares and write back of costs involving commercial
settlement for the construction of power plant in Rembang,
Indonesia.
Investment Holding, Corporate & Others
The segment revenue increased to RM374.9 million from RM35.9
million
in
the
preceding
financial
year,
in
line
with
the
completion of sale of parcels of land in Senai Airport City
(“SAC”).
The segment recorded Loss before zakat and taxation of RM319.5
million compared with RM316.0 million in the preceding financial
year,
mainly
attributed
to
higher
finance
costs
and
other
operating costs.
17.
Variation of results against immediate preceding quarter
The Group recorded higher Profit before zakat and taxation of
RM347.8 million in the current quarter compared with RM191.8
million in the immediate preceding quarter, mainly attributed to
the following:
(i)
higher contribution from KVMRT-SBK project largely from
tunnelling and underground construction works;
(ii)
reimbursement
from
Tenaga
Nasional
Bhd
(“TNB”)
for
Malakoff’s unutilized scheduled outage hour (“USOH”); and
(iii)
completion of sale of a parcel of land in SAC.
MMC Corporation Berhad (30245-H)_____
18.
Page 21 of 28
Current prospects
The Group remains positive on its prospects, driven by stable
operating performance of its operating companies together with
contribution from on-going construction projects.
Ports & Logistics division is expected to grow its revenue on the
back of growing volumes at Port of Tanjung Pelepas and Johor
Port.
Revenue at the Energy & Utilities division is expected to improve
significantly consistent with the full recovery of Malakoff’s
Tanjung Bin power plant as well as higher gas volume sales at Gas
Malaysia. However upon the expected listing of Malakoff in 2015,
the Group’s revenue and earnings contribution will be reduced as
a result of the deconsolidation of its financial results fro m the
Group.
The
Group
is
also
expected
to
record
significant
exceptional gains arising from the listing exercise.
Substantial existing order-book provides earnings visibility for
the Engineering & Construction division anchored by the KVMRT SBK Line Project which is progressing well and is on track to be
completed by July 2017. Furthermore, the Group has during the
year
secured
Treatment
several
Plant,
major
Langat
projects
namely
Centralized
Langat
Sewerage
2
Water
Project,
infrastructure works for the RAPID Pengerang co-generation plant
and
the
appointment
as
Project
Delivery
Partner
for
the
implementation of the Klang Valley Mass Rapid Transit Sungai
Buloh-Serdang-Putrajaya Line (“MRT Line 2”) Project.
The Board expects the Group’s financial performance for financial
year 2015 to improve.
MMC Corporation Berhad (30245-H)_____
Page 22 of 28
19. Profit before zakat and taxation
Profit
before
zakat
and
taxation
is
stated
after
(crediting)/charging the following items:
3 months
ended
31.12.14
RM mil
Interest income
Fair valuation gains
relating to
investments
Depreciation
Amortisation
Impairment of
receivables
Write-back of
impairment of
receivables
Net unrealised
foreign exchange
loss/(gain)
(Gain)/loss on
- property, plant
and equipment
- non-current assets
20.
3 months
ended
31.12.13
RM mil
Cumulative
12 months
ended
31.12.14
RM mil
Cumulative
12 months
ended
31.12.13
RM mil
(163.1)
(180.1)
(62.6)
(40.1)
(1.8)
236.2
124.0
193.4
110.4
(61.0)
860.1
476.2
738.4
437.0
14.1
108.5
49.9
189.7
-
-
-
(13.0)
(9.3)
(5.3)
(8.7)
(29.6)
6.6
0.5
10.9
(1.4)
5.2
1.4
10.9
(1.5)
Profit forecast or profit guarantee
The Group did not issue any profit forecast or profit guarantee
for the reporting period in a public document.
MMC Corporation Berhad (30245-H)_____
21.
Page 23 of 28
Tax expense
3 months
ended
31.12.14
RM mil
Current tax expense
- current
- prior year
Deferred tax expense
- current
- prior year
3 months
ended
31.12.13
RM mil
Cumulative
12 months
ended
31.12.14
RM mil
Cumulative
12 months
ended
31.12.13
RM mil
(56)
(6)
(22)
(5)
(251)
(4)
(67)
(5)
10
2
189
(3)
204
(24)
269
(3)
(50)
159
(75)
194
The Group’s effective tax rate was lower than the statutory income
tax rate principally due to recognition of deferred tax income
from investment tax allowance following commissioning of among
others heavy machineries, construction of new berth s and container
yards,
offset
by
expenses
which
are
not
deductible
for
tax
purposes and effects of temporary differences arising from change
in future tax rate.
22.
Status of corporate proposals announced
Saved as disclosed below, there were no other corporate proposals
announced but not completed up to the date of this announcement
except for:a)
On 27 December 2014, an announcement was made by MMC in
relation to its proposal to list its 51%-owned subsidiary,
Malakoff Corporation Berhad (“Malakoff”) on the Main Market
of Bursa Malaysia Securities Berhad (“Bursa Securities”)
(“Proposed
Listing”).
Malakoff
on 15
December
2014
had
submitted an application in relation to the Proposed Listing
to
the
Securities
Commission
Malaysia
(“SC”)
and
other
relevant authorities.
On 16 January 2015, the Shariah Advisory Council of the SC
had classified all the securities of Malakoff as Shariah-
MMC Corporation Berhad (30245-H)_____
Page 24 of 28
compliant securities while on 22 January 2015, the Ministry
of International Trade and Industry, Malaysia had taken note
and has no objection for the Proposed Listing.
In addition,
on 4 February 2015, the SC had approved the Proposed Listing
under section 214(1) of the Capital Markets and Services
Act,
2007.
On
5
application
to
Bursa
Malakoff
quotation
to
the
for
February
Securities
Official
the
2015,
entire
List
Malakoff
submitted
an
for
admission
of
and
the
the
enlarged
listing
issued
and
of
and
paid-up
ordinary share capital of Malakoff on the Main Market of
Bursa Securities.
For further details of the Proposed Listing, please refer
to Bursa Malaysia’s website.
23.
Available for sale financial assets
Fair value of financial instruments
Fair values recognised in the statement of financial position are
measured using the following fair value hierarchy:

Level 1 – Quoted prices (unadjusted) in active markets for
identical assets or liabilities;

Level 2 – Inputs other than quoted price included with level
1 that are observable for the asset or liability, either
directly
(that
is,
as
prices)
or
indirectly
(that
is,
derives from prices); and

Level 3 – Inputs for the asset or liability that are not
based
on
inputs).
observable
market
data
(that
is,
observable
MMC Corporation Berhad (30245-H)_____
Page 25 of 28
A reconciliation from opening balances to fair value measurement
on level 1 of the fair value hierarchy is as follows:
31.12.14
RM mil
At 1 January
Net losses transferred to equity
Disposals
24.
31.12.13
RM mil
95.5
96.3
(10.3)
(0.8)
(0.7)
-
At 31.12.14/31.12.13
84.5
95.5
Less: Non-current portion
(3.6)
(6.9)
Current portion
80.9
88.6
Borrowings
31.12.14
RM mil
31.12.13
RM mil
Current
- secured
- unsecured
1,476
1,473
460
748
1,936
2,221
20,132
18,362
3,583
3,395
23,715
21,757
25,651
23,978
Non-current
- secured
- unsecured
Total borrowings
The currency exposure profile of borrowings for the Group are as
follows:
Functional currency (RM)
31.12.14
RM mil
31.12.13
RM mil
USD
941
AUD
1,930
1,938
22,780
21,754
25,651
23,978
RM
286
MMC Corporation Berhad (30245-H)_____
25.
Page 26 of 28
Realised and unrealised profit/losses disclosure
The retained earnings as at 31 December 2014 is analysed as
follows:
As at
31.12.14
RM mil
As at
31.12.13
RM mil
2,948.9
373.6
3,322.5
2,765.1
261.8
3,026.9
203.7
(28.4)
175.3
100.2
(28.4)
71.8
22.6
(25.0)
(2.4)
15.5
(25.0)
(9.5)
3,495.4
3,089.2
(85.2)
(80.0)
Total retained earnings of the
Company and its subsidiaries:
- Realised
- Unrealised
Total retained earnings from
associated companies:
- Realised
- Unrealised
Total retained earnings from joint
ventures:
- Realised
- Unrealised
Total retained earnings before
consolidation adjustments
Less: Consolidation adjustments
Total retained earnings as per
interim
26.
3,410.2
3,009.2
Changes in material litigation
a)
Following the award in the arbitration (“Award”) involving
the MMC Engineering Group Berhad
– Gamuda Berhad Joint
Venture (“the JV”) and Wayss & Freytag (Malaysia) Sdn Bhd
(“Wayss & Freytag”), the JV’s application to set aside the
Award on the basis of among others being in conflict with
the public policy in Malaysia (“the s.37 Application”) was
dismissed by the High Court on 16 December 2014. The High
Court also ordered that the Award be recognised as a judgment
against the JV.
MMC Corporation Berhad (30245-H)_____
Page 27 of 28
On 30 December 2014 the JV filed an appeal to the Court of
Appeal against the dismissal.
b)
On 10 September 2014, the High Court dismissed Logistic Air
FCZ and Logistic Air, Inc.’s (“LA”) claim against Senai
Airport Terminal Services Sdn Bhd (“SATS”), with costs on
full
indemnity
basis. The High Court also allowed SATS’
counterclaim of RM821,761-79 with interest and costs, and
that SATS be entitled to dispose of LA’s aircrafts presently
on SATS’ premises. On 29 September 2014, LA filed an appeal
against the decision, which hearing is fixed on 26 February
2015. LA’s application for a stay of the disposal of the
aircrafts was dismissed by the Johor Bahru High Court on 1
December 2014.
c)
Almiyah Attilemcania SPA (“AAS”), an associate company of
Malakoff Corporation Berhad in which MMC Corporation Berhad
has an 18.2% effective interest, has been charged in the Court
of Ghazouet in the district of Tlemcen, Algeria, for an
alleged breach of foreign exchange regulations concerning a
sum of US$26.99 million. On 26 December 2014, the court found
against AAS in respect of the offence, with a penalty of
approximately US$44.6 million imposed on it. The penalty will
not be imposed until exhaustion of all appeals.
On
29
December
2014,
AAS
filed
an
appeal
against
the
conviction to the Algerian Court of Appeal.
The AAS’ solicitors are of the view that AAS has a good
chance of successfully appealing the conviction.
Save as disclosed above, there has been no significant change in
material litigation, including the status of pending material
litigation in respect of the Company and its subsidiaries since
the last audited financial statements for the financial year
ended 31 December 2013.
MMC Corporation Berhad (30245-H)_____
27.
Page 28 of 28
Dividend Payable
A decision on the declaration of the final dividend for the
financial year ended 31 December 2014 has yet to be made.
28.
Earnings per ordinary share
Basic/diluted Earnings Per Ordinary Share
Cumulative
Cumulative
3 months
3 months
12 months
12 months
ended
ended
ended
ended
31.12.14
31.12.13
31.12.14
31.12.13
Profit for the financial
year attributable to
owners of the Parent
(RM mil)
199
36
493
224
Weighted average number
of ordinary shares
in issue (’mil)
3,045.1
3,045.1
3,045.1
3,045.1
6.5
1.2
16.2
7.3
6.5
1.2
16.2
7.3
Basic earnings
per ordinary share (sen)
Diluted earnings
per ordinary share (sen)
29.
Authorisation for issue
The interim financial statements were authorised for issue by the
Board
of
Directors
in
accordance
with
a
Directors as of 25 February 2015.
By Order of the Board
Ahmad Aznan Mohd Nawawi (L.S. No.0009371)
Sazlin Ayesha Abdul Samat (L.S. No.0008112)
Secretaries
Kuala Lumpur
25 February 2015
resolution
by
the